Detached house in Rua Marisabel Xavier de Fogaça Nn, Centro da Vila, Mexilhoeira Grande
Detached house in Rua Marisabel Xavier de Fogaça Nn, Centro da Vila, Mexilhoeira Grande — image 2Detached house in Rua Marisabel Xavier de Fogaça Nn, Centro da Vila, Mexilhoeira Grande — image 3Detached house in Rua Marisabel Xavier de Fogaça Nn, Centro da Vila, Mexilhoeira Grande — image 4Detached house in Rua Marisabel Xavier de Fogaça Nn, Centro da Vila, Mexilhoeira Grande — image 5
Grade Bvillamid-range

Detached house in Rua Marisabel Xavier de Fogaça Nn, Centro da Vila, Mexilhoeira Grande

Portimão · Western Algarve ·

€825,000

Asking Price (EUR)

5.1%

True Net Yield (Owner, all-in)

3.5%

True Net Yield (Managed, all-in)

6.7%

True Gross Yield

38%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.2 months ago and is currently at 19% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.76, occupancy cap 67%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €61,792/yr
Average Daily Rate: €441
+10.0% vs area baselineModern/contemporary style (+12%), No pool (-12%), Has view (+10%)
Payback Period: 28.2 years
5-yr Capital Value: €956,401
10-yr Capital Value: €1.1M
Brixfox Score: 60 / 100
Comparable Properties: 4
Data Confidence: 60%
Search Radius: 3 km

True Investment Cost

Portuguese transfer tax (IMT) + stamp duty (IS) + notary + registration + legal + renovation + full furnishing & STR launch setup.

€926,925

+12.4% over asking

Asking price€825,000
IMT — Property transfer tax (investment schedule)€49,500
IS — Stamp duty (0.8%)€6,600
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€12,375
Total acquisition costs€69,725
Renovation€0 — move-in ready
Furnishing & STR launch (3bd × €4500 base, mid-range tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€32,200
All-in investment (incl. renovation & furnishing)€926,925

Gross yield (asking price)

7.5%

True gross yield (all-in)

6.7%

Estimates use Portugal's investment IMT schedule (non-permanent residence). Actual notary & legal vary; budget +€500–1,000 for surveyor, due-diligence and bank-mortgage fees if financing. Renovation cost is a heuristic on property condition × m² — verify with a site visit. Furnishing uses finish-level-tiered rates covering beds, living, kitchen, electronics, AL licence, linens & professional photography. Working capital (2-3 months operating buffer) not included.

Bedrooms: 3
Bathrooms: 4
Building: 265 m²
Land: 196 m²
Style: contemporary
Condition: excellent
Year Built: 2011
Energy Certificate: A
View

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

stone-clad-exteriormodern-black-doorpatio-awning

Score Breakdown

ROI
13.43
Visual Appeal
11.2
Ownership Security
13
Location
8.4
Land & Space
4.12
Rental Demand
3.84
Payback Speed
2
STR Suitability
4

Description

Discover the perfect blend of modern luxury and functional design in this stunning three-bedroom residence, ideally situated in the tranquil area of Mexilhoeira Grande. Positioned perfectly between the vibrant coastal hubs of Portimão and Lagos, this home offers easy access to all essential services while maintaining a

Location

📍 37.1356°N, 8.5377°W

· Portimão, Algarve, Portugal

View on Century21 Realty Art →Also on Idealista.pt
Detached house in Rua Marisabel Xavier de Fogaça Nn, Centro da Vila, Mexilhoeira Grande
Idealista.pt
Source verified

Detached house in Rua Marisabel Xavier de Fogaça Nn, Centro da Vila, Mexilhoeira Grande

Portimão · Western Algarve · Freehold · Ref BF-4104
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
265 m²
Land
196 m²
True net yield
3.5%
≈ $5,227/mo net after costs & tax
Brixfox Score 60 · B

Property details

Year built: 2011
Energy: A
Condition: excellent

Description

Discover the perfect blend of modern luxury and functional design in this stunning three-bedroom residence, ideally situated in the tranquil area of Mexilhoeira Grande. Positioned perfectly between the vibrant coastal hubs of Portimão and Lagos, this home offers easy access to all essential services while maintaining a

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$634/night
50% ($292)Brixfox estimate($634/night)200% ($1166)
Occupancy
38%
10%Brixfox estimate(38%)100%

Short-Term Rental

Yearly income
$42,801
Airbnb data$634/night · 38% occupancy
Rental income
$634/night · 38% occ.
$82,310
Running costs (20%)
Utilities, cleaning, maintenance
-$16,462
Income tax (10%)
Indonesian rental income tax
-$23,047
Property tax
Annual property tax
-$0
Net income
4.8% ROI
$42,801

Long-Term Rental

No long-term rental data available

Not enough comparable rentals in this area

Airbnb Comp Analysis

No nearby Airbnb listings found

Investment Returns

After-tax net yield · all-in cost basis

Area estimate

Net Yield · Area Estimate

3.5%

Based on area comps — this property's exact location is unconfirmed

Scenario
Pre-tax
After-tax
Owner-managed
6.2%
5.5%
Fully-managed
4.3%
3.5%
After-tax nets ~28% non-resident IRS on AL income (simplified regime). Yields are on the all-in acquisition cost, not the asking price.

Gross Yield

8.1%

Annual Revenue

$82,310

Income Tax / yr

$7,202

Payback

28 yrs

True All-In Cost
Asking price$896,739
IMT — transfer tax (non-resident 7.5%)$67,255
Stamp duty (0.8%)$7,174
Notary + registry$2,174
Legal$11,030
Furnishing + STR launch$27,174
All-in cost$1,011,547

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Portimão.

$5.2M$3.9M$2.6M$1.3M$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $825K
Capital appreciation
Property value growing at +4%/yr based on Portimão market trends.
Rental income
Cumulative net rental earnings collected over time, growing with annual revenue increases.
Total return
Capital value + rental income. Your actual total position if you sold and kept all rent.
Paid back
Year 17: rental income alone has repaid the full purchase price.
2x return
Year 10: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$1.0M
+22%
Rental Income
+$209K
Total Position
$1.2M
+47%
8.0%/yr
Year 10
Capital Value
$1.2M
+48%
Rental Income
+$451K
Total Position
$1.7M
+103%
7.3%/yr
Year 20
Capital Value
$1.8M
+119%
Rental Income
+$1.1M
Total Position
$2.9M
+247%
6.4%/yr
Year 30
Capital Value
$2.7M
+224%
Rental Income
+$1.9M
Total Position
$4.5M
+451%
5.9%/yr

Location

Portimão

Western Algarve, Approximate area

Loading Map...

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Average
4.8% annual return
Occupancy
Weak
38% average occupancy
Nightly Rate
Strong
$583 per night
Visual Appeal
Good
6/10 instagrammability
Size & Space
Average
196 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $583 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 4.8% is near the market average — model your cashflow carefully

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
5.4%
$4,049/mo
40% occ.
7.2%
$5,399/mo
38% occ.
6.9%
$5,185/mo
current
48% occ.
8.7%
$6,535/mo

Inquire — direct to the agent

Your message goes straight to the listing agent. No middleman, no markup.

Your inquiry will be sent directly to the listing agent.

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Market factors in Portugal may impact actual yields.

Asking price · Freehold
$896,739
3.5%
Net yield
View original listing
Source verified · Idealista.pt · listed 2 Jun 2026
Estimates, not financial advice. Yields modelled from real Airbnb data.